Zefiro Methane Income Statement

Financials in millions USD. Fiscal year is July - June.

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '25 Mar 31, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	33.82	32.75	5.98	-	-	-
Revenue Growth (YoY)	15.25%	447.46%	-	-	-	-
Cost of Revenue	24.09	21.18	2.8	-	-	-
Gross Profit	9.73	11.57	3.19	-	-	-
Selling, General & Admin	14.22	12.38	3.31	0.12	0	0
Operating Expenses	19.57	16.59	4.58	0.12	0	0
Operating Income	-9.84	-5.03	-1.4	-0.12	-0	-0
Interest Expense	-1.51	-1.18	-0.1	-0	-	-
Interest & Investment Income	0.01	0.02	0	-	-	-
Currency Exchange Gain (Loss)	-0.27	-0.06	-0.02	-0	-	-
Other Non Operating Income (Expenses)	-0.54	-0.42	-0.01	-0	-0	-0
EBT Excluding Unusual Items	-12.14	-6.67	-1.52	-0.13	-0.01	-0
Gain (Loss) on Sale of Assets	0.05	-0.02	-	-	-	-
Other Unusual Items	-0.14	-0.04	0.43	-	-	-
Pretax Income	-12.2	-6.73	-1.09	-0.13	-0.01	-0
Income Tax Expense	0.28	0.15	0.33	-	-	-
Net Income	-12.48	-6.88	-1.43	-0.13	-0.01	-0
Net Income to Common	-12.48	-6.88	-1.43	-0.13	-0.01	-0
Shares Outstanding (Basic)	70	63	54	11	5	5
Shares Outstanding (Diluted)	70	63	54	11	5	5
Shares Change (YoY)	13.73%	15.50%	411.90%	94.43%	-	-
EPS (Basic)	-0.18	-0.11	-0.03	-0.01	-0.00	-0.00
EPS (Diluted)	-0.18	-0.11	-0.03	-0.01	-0.00	-0.00
Free Cash Flow	-3.02	-4.11	-2.8	-0.11	-0.01	-0
Free Cash Flow Per Share	-0.04	-0.07	-0.05	-0.01	-0.00	-
Gross Margin	28.77%	35.33%	53.25%	-	-	-
Operating Margin	-29.09%	-15.34%	-23.34%	-	-	-
Profit Margin	-36.90%	-21.02%	-23.86%	-	-	-
Free Cash Flow Margin	-8.94%	-12.55%	-46.83%	-	-	-
EBITDA	-6.04	-1.49	-0.96	-	-	-
EBITDA Margin	-17.85%	-4.55%	-16.06%	-	-	-
D&A For EBITDA	3.8	3.54	0.44	-	-	-
EBIT	-9.84	-5.03	-1.4	-0.12	-0	-0
EBIT Margin	-29.09%	-15.34%	-23.34%	-	-	-
Advertising Expenses	-	0.92	0.2	-	-	-

Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.